HanesBrands (HBI) Earnings Call Presentation

Transaction Overview - Gildan will acquire all outstanding shares of HanesBrands for 0.102x Gildan shares and $0.80 cash per HanesBrands share[32] - The implied value is $6.00 per HanesBrands share, representing an implied premium of approximately 24%[32] - The total enterprise value is $4.4 billion, implying an 8.9x LTM adjusted EBITDA multiple, or 6.3x on a fully synergized basis[32] - Upon closing, HanesBrands shareholders will own approximately 19.9% of Gildan shares on a non-diluted basis[32] Financial Highlights - The LTM pro forma revenue is $6.9 billion; LTM pro forma adjusted EBITDA is approximately $1.6 billion, including expected run-rate cost synergies of $200 million[32] - Gildan expects to realize at least $200 million of annual run-rate cost synergies within 3 years of closing, with approximately $50 million to be realized in 2026, approximately $100 million in 2027, and approximately $50 million in 2028[32, 51] - Gildan's adjusted diluted EPS CAGR over the next three years is expected to be in the low 20% range, starting from the midpoint of Gildan's 2025 adjusted diluted EPS guidance[32] - The expected closing net debt leverage ratio is 2.6x; the expected net debt leverage ratio is less than 2.0x within 12 to 18 months post-closing, in line with the stated long-term target net debt leverage ratio of 1.5x – 2.5x[32] Strategic Review - Gildan intends to initiate a review of strategic alternatives for the HanesBrands Australia business ("HAA") post-closing[32]